Highlights

[CGB] QoQ TTM Result on 2015-12-31 [#4]

Stock [CGB]: CENTRAL INDUSTRIAL CORP BHD
Announcement Date 29-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     -24.76%    YoY -     -1,043.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 54,590 54,378 53,205 52,618 53,255 53,567 56,089 -1.78%
  QoQ % 0.39% 2.20% 1.12% -1.20% -0.58% -4.50% -
  Horiz. % 97.33% 96.95% 94.86% 93.81% 94.95% 95.50% 100.00%
PBT -1,898 -6,290 -11,531 -11,980 -9,586 -5,685 -1,414 21.62%
  QoQ % 69.83% 45.45% 3.75% -24.97% -68.62% -302.05% -
  Horiz. % 134.23% 444.84% 815.49% 847.24% 677.93% 402.05% 100.00%
Tax -41 0 0 1 -16 -18 -18 72.86%
  QoQ % 0.00% 0.00% 0.00% 106.25% 11.11% 0.00% -
  Horiz. % 227.78% -0.00% -0.00% -5.56% 88.89% 100.00% 100.00%
NP -1,939 -6,290 -11,531 -11,979 -9,602 -5,703 -1,432 22.33%
  QoQ % 69.17% 45.45% 3.74% -24.76% -68.37% -298.25% -
  Horiz. % 135.41% 439.25% 805.24% 836.52% 670.53% 398.25% 100.00%
NP to SH -1,939 -6,290 -11,531 -11,979 -9,602 -5,703 -1,432 22.33%
  QoQ % 69.17% 45.45% 3.74% -24.76% -68.37% -298.25% -
  Horiz. % 135.41% 439.25% 805.24% 836.52% 670.53% 398.25% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 56,529 60,668 64,736 64,597 62,857 59,270 57,521 -1.15%
  QoQ % -6.82% -6.28% 0.22% 2.77% 6.05% 3.04% -
  Horiz. % 98.28% 105.47% 112.54% 112.30% 109.28% 103.04% 100.00%
Net Worth 44,864 44,723 43,817 44,391 46,706 51,739 56,508 -14.22%
  QoQ % 0.31% 2.07% -1.29% -4.96% -9.73% -8.44% -
  Horiz. % 79.39% 79.14% 77.54% 78.56% 82.65% 91.56% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 0 0 0 0 796 796 796 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 100.00% 100.00%
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 44,864 44,723 43,817 44,391 46,706 51,739 56,508 -14.22%
  QoQ % 0.31% 2.07% -1.29% -4.96% -9.73% -8.44% -
  Horiz. % 79.39% 79.14% 77.54% 78.56% 82.65% 91.56% 100.00%
NOSH 45,780 45,636 45,172 45,764 45,790 45,787 45,942 -0.23%
  QoQ % 0.31% 1.03% -1.29% -0.06% 0.01% -0.34% -
  Horiz. % 99.65% 99.33% 98.32% 99.61% 99.67% 99.66% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -3.55 % -11.57 % -21.67 % -22.77 % -18.03 % -10.65 % -2.55 % 24.60%
  QoQ % 69.32% 46.61% 4.83% -26.29% -69.30% -317.65% -
  Horiz. % 139.22% 453.73% 849.80% 892.94% 707.06% 417.65% 100.00%
ROE -4.32 % -14.06 % -26.32 % -26.98 % -20.56 % -11.02 % -2.53 % 42.72%
  QoQ % 69.27% 46.58% 2.45% -31.23% -86.57% -335.57% -
  Horiz. % 170.75% 555.73% 1,040.32% 1,066.40% 812.65% 435.57% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 119.24 119.15 117.78 114.98 116.30 116.99 122.09 -1.56%
  QoQ % 0.08% 1.16% 2.44% -1.13% -0.59% -4.18% -
  Horiz. % 97.67% 97.59% 96.47% 94.18% 95.26% 95.82% 100.00%
EPS -4.24 -13.78 -25.53 -26.18 -20.97 -12.46 -3.12 22.62%
  QoQ % 69.23% 46.02% 2.48% -24.85% -68.30% -299.36% -
  Horiz. % 135.90% 441.67% 818.27% 839.10% 672.12% 399.36% 100.00%
DPS 0.00 0.00 0.00 0.00 1.75 1.75 1.75 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 100.00% 100.00%
NAPS 0.9800 0.9800 0.9700 0.9700 1.0200 1.1300 1.2300 -14.02%
  QoQ % 0.00% 1.03% 0.00% -4.90% -9.73% -8.13% -
  Horiz. % 79.67% 79.67% 78.86% 78.86% 82.93% 91.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 90,000
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 60.66 60.42 59.12 58.46 59.17 59.52 62.32 -1.78%
  QoQ % 0.40% 2.20% 1.13% -1.20% -0.59% -4.49% -
  Horiz. % 97.34% 96.95% 94.87% 93.81% 94.95% 95.51% 100.00%
EPS -2.15 -6.99 -12.81 -13.31 -10.67 -6.34 -1.59 22.21%
  QoQ % 69.24% 45.43% 3.76% -24.74% -68.30% -298.74% -
  Horiz. % 135.22% 439.62% 805.66% 837.11% 671.07% 398.74% 100.00%
DPS 0.00 0.00 0.00 0.00 0.89 0.89 0.89 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 100.00% 100.00%
NAPS 0.4985 0.4969 0.4869 0.4932 0.5190 0.5749 0.6279 -14.22%
  QoQ % 0.32% 2.05% -1.28% -4.97% -9.72% -8.44% -
  Horiz. % 79.39% 79.14% 77.54% 78.55% 82.66% 91.56% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.9300 0.7400 0.7000 0.8800 0.9000 1.1000 0.8800 -
P/RPS 0.78 0.62 0.59 0.77 0.77 0.94 0.72 5.47%
  QoQ % 25.81% 5.08% -23.38% 0.00% -18.09% 30.56% -
  Horiz. % 108.33% 86.11% 81.94% 106.94% 106.94% 130.56% 100.00%
P/EPS -21.96 -5.37 -2.74 -3.36 -4.29 -8.83 -28.23 -15.38%
  QoQ % -308.94% -95.99% 18.45% 21.68% 51.42% 68.72% -
  Horiz. % 77.79% 19.02% 9.71% 11.90% 15.20% 31.28% 100.00%
EY -4.55 -18.63 -36.47 -29.74 -23.30 -11.32 -3.54 18.16%
  QoQ % 75.58% 48.92% -22.63% -27.64% -105.83% -219.77% -
  Horiz. % 128.53% 526.27% 1,030.23% 840.11% 658.19% 319.77% 100.00%
DY 0.00 0.00 0.00 0.00 1.94 1.59 1.99 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 22.01% -20.10% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 97.49% 79.90% 100.00%
P/NAPS 0.95 0.76 0.72 0.91 0.88 0.97 0.72 20.24%
  QoQ % 25.00% 5.56% -20.88% 3.41% -9.28% 34.72% -
  Horiz. % 131.94% 105.56% 100.00% 126.39% 122.22% 134.72% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/11/16 25/08/16 27/05/16 29/02/16 26/11/15 25/08/15 27/05/15 -
Price 0.9600 0.9300 0.7200 0.7500 0.9200 0.9900 0.9900 -
P/RPS 0.81 0.78 0.61 0.65 0.79 0.85 0.81 -
  QoQ % 3.85% 27.87% -6.15% -17.72% -7.06% 4.94% -
  Horiz. % 100.00% 96.30% 75.31% 80.25% 97.53% 104.94% 100.00%
P/EPS -22.67 -6.75 -2.82 -2.87 -4.39 -7.95 -31.76 -20.08%
  QoQ % -235.85% -139.36% 1.74% 34.62% 44.78% 74.97% -
  Horiz. % 71.38% 21.25% 8.88% 9.04% 13.82% 25.03% 100.00%
EY -4.41 -14.82 -35.45 -34.90 -22.79 -12.58 -3.15 25.07%
  QoQ % 70.24% 58.19% -1.58% -53.14% -81.16% -299.37% -
  Horiz. % 140.00% 470.48% 1,125.40% 1,107.94% 723.49% 399.37% 100.00%
DY 0.00 0.00 0.00 0.00 1.90 1.77 1.77 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 7.34% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 107.34% 100.00% 100.00%
P/NAPS 0.98 0.95 0.74 0.77 0.90 0.88 0.80 14.45%
  QoQ % 3.16% 28.38% -3.90% -14.44% 2.27% 10.00% -
  Horiz. % 122.50% 118.75% 92.50% 96.25% 112.50% 110.00% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

173  166  489  1420 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-H6P 0.175+0.01 
 SUMATEC 0.03+0.005 
 MERIDIAN 0.09-0.025 
 HSI-H8E 0.445+0.01 
 MNC 0.075-0.005 
 EFORCE 0.695+0.03 
 SEALINK 0.30+0.03 
 HSI-H6Q 0.375+0.01 
 HSI-C7F 0.41-0.01 
 KSTAR-WA 0.025+0.01 

TOP ARTICLES

1. (Icon) 5G Arrives Earlier Than Expected, Start Paying Attention To Technology Stocks Icon8888 Gossips About Stocks
2. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
3. Get To Know These 3 M'sian Companies Featured In Forbes Asia's 200 Best Under A Billion 2019 - Sade Dayangku Good Articles to Share
4. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
5. [转贴] 「香港超人」李嘉誠,為何要加速拋售香港和中國資産? Good Articles to Share
6. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
7. UZMA VERSUS UTUSAN (WHY ONE SURVIVED AND ONE GOING BANKRUPT SOON (NTA IS THE SECRET) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Trump is wrong. Trade wars are not easy to win, even non-players end up as losers Good Articles to Share
Partners & Brokers